[MBMR] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[MBMR] MBM RESOURCES BHD
Announcement Date
17-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 16.47%
YoY- 63.44%
Quarter Report
Latest QR
Upcoming QR
MBMR's Result
MBMR's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 653,166 612,572 594,781 566,500 554,543 549,262 520,998 16.28%
PBT 145,822 130,144 96,805 74,118 64,531 57,773 50,013 104.22%
Tax -50,855 -42,668 -29,359 -23,639 -21,190 -20,388 -17,492 103.83%
NP 94,967 87,476 67,446 50,479 43,341 37,385 32,521 104.43%
-
NP to SH 94,967 87,476 67,446 50,479 43,341 37,385 32,521 104.43%
-
Tax Rate 34.87% 32.79% 30.33% 31.89% 32.84% 35.29% 34.97% -
Total Cost 558,199 525,096 527,335 516,021 511,202 511,877 488,477 9.31%
-
Net Worth 418,348 277,962 277,698 384,428 371,609 364,725 19,389,091 -92.26%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 38,945 38,945 25,065 25,065 11,136 11,136 6,338 235.85%
Div Payout % 41.01% 44.52% 37.16% 49.65% 25.70% 29.79% 19.49% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 418,348 277,962 277,698 384,428 371,609 364,725 19,389,091 -92.26%
NOSH 139,449 138,981 138,849 139,285 138,144 139,208 9,694,545 -94.10%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 14.54% 14.28% 11.34% 8.91% 7.82% 6.81% 6.24% -
ROE 22.70% 31.47% 24.29% 13.13% 11.66% 10.25% 0.17% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 468.39 440.76 428.36 406.72 401.42 394.56 5.37 1872.14%
EPS 68.10 62.94 48.57 36.24 31.37 26.86 0.34 3334.37%
DPS 28.00 28.00 18.00 18.00 8.06 8.00 0.07 5348.69%
NAPS 3.00 2.00 2.00 2.76 2.69 2.62 2.00 31.06%
Adjusted Per Share Value based on latest NOSH - 139,285
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 167.10 156.71 152.16 144.93 141.87 140.52 133.29 16.28%
EPS 24.30 22.38 17.25 12.91 11.09 9.56 8.32 104.45%
DPS 9.96 9.96 6.41 6.41 2.85 2.85 1.62 235.97%
NAPS 1.0703 0.7111 0.7104 0.9835 0.9507 0.9331 49.6027 -92.26%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.57 2.77 1.72 1.58 1.46 1.61 2.62 -
P/RPS 0.76 0.63 0.40 0.39 0.36 0.41 48.75 -93.77%
P/EPS 5.24 4.40 3.54 4.36 4.65 6.00 781.02 -96.45%
EY 19.08 22.72 28.24 22.94 21.49 16.68 0.13 2690.89%
DY 7.84 10.11 10.47 11.39 5.52 4.97 0.02 5275.73%
P/NAPS 1.19 1.39 0.86 0.57 0.54 0.61 1.31 -6.20%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 22/02/02 15/11/01 17/08/01 09/07/01 30/03/01 10/11/00 -
Price 4.23 3.34 2.07 1.92 1.59 1.46 2.08 -
P/RPS 0.90 0.76 0.48 0.47 0.40 0.37 38.70 -91.87%
P/EPS 6.21 5.31 4.26 5.30 5.07 5.44 620.05 -95.36%
EY 16.10 18.84 23.47 18.88 19.73 18.39 0.16 2069.49%
DY 6.62 8.38 8.70 9.37 5.07 5.48 0.03 3563.69%
P/NAPS 1.41 1.67 1.04 0.70 0.59 0.56 1.04 22.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment